VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
OMI
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
OMIOwens & Minor, Inc.
$2.24$171M
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
HomeStocksOMICash Flow

Owens & Minor, Inc. (OMI) Cash Flow Statement

30Y historyFree accessUpdated daily

Free cash flow remains erratic with a significant $230.3 million outflow in 2025Q3, highlighting a structural inability to maintain consistent cash generation despite elevated capital expenditures that reached 10.0% of revenue in 2025Q2.

OMI Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99Dec'98Dec'97Dec'96
Cash from Operations0161.5M740.71M325.01M124.18M339.22M166.09M115.59M56.77M186.93M269.6M-3.76M140.55M218.51M68.14M242.92M175.58M75.81M219.84M-73.58M135.37M58.65M94.9M-14.26M1.64M43.16M92.3M32.5M8M188.1M
Operating CF Margin %-1.51%7.17%3.26%1.27%4%1.8%1.17%0.61%1.92%2.76%-0.04%1.55%2.45%0.79%2.99%2.18%1.05%3.23%-1.33%2.81%1.3%2.24%-0.36%0.04%1.23%2.9%1.05%0.26%6.23%
Operating CF Growth %-100%-78.2%127.91%161.73%-63.39%104.25%43.69%103.59%-69.63%-30.66%7268.23%-102.68%-35.68%220.67%-71.95%38.36%131.59%-65.51%398.78%-154.35%130.8%-38.2%765.43%-969.1%-96.2%-53.24%184%306.25%-95.75%1750%
Net Income-102.68M-362.69M-41.3M22.39M221.59M29.87M-62.37M-437.01M72.79M108.79M103.41M66.5M110.88M109M115.2M110.58M116.86M101.26M72.71M48.75M64.42M60.5M53.64M47.22M30.1M33.09M28M20.1M24.3M13M
Depreciation & Amortization95.83M264.77M287.38M228.67M90.62M93.34M116.68M101.93M59.44M55.39M65.98M63.41M50.59M39.6M34.13M29.15M25.27M21.95M39.14M28.93M19.25M14.88M15.72M15.93M22.47M21.52M19.4M18.3M17.7M16.1M
Stock-Based Compensation12M26.84M23.22M20.99M25.02M20.01M15.8M16.38M11.91M12.04M11.31M8.21M6.38M5.7M5.67M6.36M7.04M7.56M000000000000
Deferred Taxes0-26.11M-23.65M-26.36M-29.74M15.56M-17.4M-35.02M-49.99M4.22M-6.1M-3.38M3.71M1.06M14.52M-94K10.87M17.62M-5.46M9.64M-3.93M9.05M10.22M-8M11.27M-1.29M8.2M22.7M00
Other Non-Cash Items-5.15M284.12M-27.22M-10.45M78.09M101.9M52.76M455.09M8.97M3.28M2.21M14.62M-336K4.63M16.43M18.16M15.86M22.86M29.59M34.42M6.8M4.31M8.99M2.89M1.71M-23.16M-100K-200K3.7M1.7M
Working Capital Changes0-25.44M522.29M89.77M-261.4M78.55M60.62M14.23M-46.36M3.22M92.79M-153.11M-30.67M58.52M-117.82M78.78M-306K-95.44M83.85M-195.32M39.9M-35.09M166K-78.61M-56.84M13.01M35.5M-41.6M-37.7M157.3M
Change in Receivables0-94.55M166.58M1.1M-2.2M-34.82M63.53M11.11M-100.01M-25.24M18.33M-17.8M-38.65M27.16M-37.27M24.61M19.25M-48.46M000000000000
Change in Inventory0-26.23M224.34M166.56M-263.44M-85.15M127.92M-65.45M-57.03M22.59M-69.73M-57.33M-7.06M54.54M-99.95M-41.31M-13.53M-56.16M60.19M-107.97M-9.9M-55.25M-35.74M33.54M-78.2M23.93M-42.4M8.9M-6.1M43.6M
Change in Payables065.19M31M13.65M3.55M193.24M-235.63M92.18M143.95M43.43M103.52M-52.15M47.37M-18.69M44.06M86.15M-18.75M-1.8M000000000000
Cash from Investing0-116.53M-137.25M-1.8B-53.63M80.07M-51.9M-815.83M-416.64M-24.75M-36.47M-317.25M-57.08M-190.88M-33.88M-37.42M41.78M-123.33M-14.78M-209.56M-105.39M-19.35M-17.13M-9.75M-17.69M-19.78M-107.2M-12.6M-10.1M-6.4M
Capital Expenditures0-210.87M-190.87M-166.58M-49.69M-50.42M-42.42M-65.69M-50.74M-30.12M-36.62M-70.81M-60.13M-38.96M-36.31M-41.35M-32.29M-17.67M-30.55M-38.73M-30.17M-18.19M-17.65M-9.76M-10.15M-8.01M-104.8M-12.6M-12M-6.2M
CapEx % of Revenue-1.97%1.85%1.67%0.51%0.59%0.46%0.67%0.54%0.31%0.37%0.75%0.66%0.44%0.42%0.51%0.4%0.24%0.45%0.7%0.63%0.4%0.42%0.25%0.27%0.23%3.29%0.41%0.39%0.21%
Acquisitions000-1.68B-43.37M133M0-751.83M-366.57M5.38M143K-248.54M0-155.21M006.99M-96.79M15.44M-170.68M-65.45M-3.29M00000000
Investments------------------------------
Other Investing094.33M53.62M46.71M39.43M-2.5M-9.48M1.69M663K5.38M143K620K3.05M3.3M2.43M3.93M67.08M-8.87M327K-144K-9.78M2.13M520K9K-7.54M-11.77M-2.4M-200K1.9M-200K
Cash from Financing0-267.6M-417.33M1.5B-129.48M-379.39M-130.2M701.07M272.81M-141.94M-124.23M278.56M-81.98M-68.42M-57.53M-142.42M-129.11M58.38M-208.02M216.33M-13.88M157K-64.8M26.42M16.38M-23.42M15M-20.1M1.9M-181.2M
Debt Issued (Net)0-244.2M-416.69M1.58B-95.35M-541.85M-117.79M785M351.48M0-33.7M364.04M004M-101.4M-97.86M84.99M-152.6M233.19M00-27.9M27.9M32.2M-21.64M25.2M98.6M10.3M-172.2M
Equity Issued (Net)000001000K00-1000K-1000K-1000K-1000K-1000K-1000K-1000K0001000K1000K1000K1000K-1000K-1000K1000K1000K100K-1000K1000K1000K
Dividends Paid0000-731K-648K-5.23M-48.2M-63.15M-63.38M-63.65M-63.1M-60.73M-55.68M-50.91M-44.78M-38.37M-33.05M-27.64M-24.09M-20.71M-17.32M-12.73M-10.57M-9.18M-8.16M-7.5M-9.3M-11M-10.9M
Share Repurchases00000000-5M-71.03M-20M-9.93M-18.88M-15M-16.12M0000000-31.32M-6.59M000-115M00
Other Financing0-23.41M-637K-85.39M-33.4M-26.86M-7.18M-35.73M-10.52M-7.53M-6.88M-12.44M-2.37M-2.72M5.5M3.76M7.12M6.44M-37.41M2.91M2.52M12.22M2.48M13.69M-14.9M1.54M-2.8M5.6M0100K
Net Change in Cash0-223.54M186.74M14.15M-62.47M49.82M-18.68M-1.16M-80.97M24.47M104.25M-45.13M4.02M-38.05M-23.27M63.08M88.25M3.54M-2.96M-66.81M16.1M39.46M12.97M2.41M327K-43K200K-200K-200K500K
Free Cash Flow0-66.67M532.82M158.42M74.49M280.03M113.86M49.9M6.04M156.81M232.98M-74.57M80.42M179.54M31.83M201.57M143.29M58.14M189.29M-112.31M105.21M40.46M77.25M-24.02M-8.51M35.15M-12.5M19.9M-4M181.9M
FCF Margin %--0.62%5.16%1.59%0.76%3.3%1.24%0.51%0.06%1.61%2.38%-0.79%0.89%2.02%0.37%2.48%1.78%0.8%2.78%-2.03%2.18%0.89%1.82%-0.61%-0.22%1%-0.39%0.65%-0.13%6.03%
FCF Growth %100%-112.51%236.32%112.69%-73.4%145.95%128.15%726.64%-96.15%-32.69%412.44%-192.72%-55.21%464.14%-84.21%40.68%146.44%-69.28%268.54%-206.75%160.03%-47.63%421.63%-182.38%-124.2%381.2%-162.81%597.5%-102.2%1067.55%
FCF per Share--0.877.032.080.994.411.880.830.102.573.75-1.201.282.860.513.222.310.933.11-1.841.750.681.36-0.43-0.170.67-0.240.41-0.083.82
FCF Conversion (FCF/Net Income)--0.45x-17.93x14.52x0.56x11.36x-2.66x-0.26x0.78x1.72x2.61x-0.06x1.27x2.00x0.59x2.20x1.68x0.81x3.02x-1.51x2.10x0.97x1.77x-0.30x0.07x1.30x3.30x1.62x0.33x14.47x
Interest Paid0141.55M153.25M107.02M38.72M89.96M95.41M68.58M0000000000000000000000
Taxes Paid05.55M6.28M33.97M99.4M17.45M6.2M19.15M0000000000000000000000

Key Metrics

Growth RegimeContracting
ProfitabilityNegative
Balance SheetVulnerable
Cash FlowBurning
Top Statement Risk

Persistent negative operating cash

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2025Q4)

Persistent Disconnect Between Earnings Cash

As reported in quarterly financial statements, OMI's operating cash flow frequently diverges from net income, evidenced by a volatile OCF/NI ratio that reached -24.50 in 2023Q3, suggesting that accounting losses are not being fully reconciled by cash-generative operational activities across the recent ten-quarter period.

The consistent failure of operating cash flow to track with net income suggests that the company's earnings quality is severely compromised by non-cash charges and working capital volatility. Investors should monitor whether this divergence indicates an inability to convert core distribution activities into actual liquidity.

Free Cash Flow Volatility Risks

Based on the provided cash flow data, OMI's free cash flow trajectory remains highly erratic, with a significant negative outflow of $230.3 million in 2025Q3, highlighting a structural inability to maintain consistent positive cash generation amidst ongoing operational and strategic restructuring efforts across the business.

The erratic nature of FCF margins, which swung from 10.7% in 2024Q2 to -33.0% in 2025Q3, implies that the company lacks a stable cash-generating engine. This instability may necessitate further reliance on external financing to cover capital requirements and debt obligations.

Working Capital Swings Impair Liquidity

According to recent cash flow filings, OMI experiences extreme working capital fluctuations, such as the $139.2 million inflow in 2025Q4 followed by significant outflows in prior periods, which suggests that the company's cash position is highly sensitive to the timing of hospital payments and inventory management.

These large, inconsistent swings in working capital indicate that the company's cash conversion cycle is not optimized, potentially leaving the firm vulnerable to liquidity crunches. The reliance on these fluctuations to mask operational cash shortfalls warrants further investigation into the underlying efficiency of the distribution business.

Capital Intensity Amidst Operational Distress

As indicated by the quarterly data, OMI's capital expenditures remain elevated relative to revenue, with CapEx/Rev ratios peaking at 10.0% in 2025Q2, suggesting that the company is forced to reinvest heavily in its infrastructure despite the ongoing net losses and negative cash flow trends.

The high level of capital intensity appears to be a burden rather than a growth catalyst, given the lack of corresponding revenue expansion. This suggests that maintenance capital requirements may be consuming resources that the company can ill afford in its current distressed financial state.

Cumulative Earnings and Cash Gap

Based on the ten-quarter aggregate figures, OMI exhibits a widening gap between cumulative net losses and operating cash flow, which suggests that the company's reported profitability is consistently failing to manifest as tangible cash, raising significant questions about the long-term sustainability of the current business model.

The persistent inability to generate positive cumulative operating cash flow despite various strategic pivots implies that the core business may be structurally unprofitable. This divergence suggests that the company is effectively burning through its balance sheet to sustain operations, which may not be viable indefinitely.

OMI — Frequently Asked Questions

Quick answers to the most common questions about buying OMI stock.

How much cash does Owens & Minor, Inc. (OMI) generate from operations?

Owens & Minor, Inc. (OMI) generated $0.0M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Owens & Minor, Inc.'s free cash flow?

Owens & Minor, Inc. (OMI) reported negative free cash flow of $0.0M in 2025, indicating capital requirements exceeded cash from operations.

What is Owens & Minor, Inc.'s capital expenditure (CapEx)?

Owens & Minor, Inc. (OMI) spent $0.0M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.